Org.nr 975 339 793 2021 → 2022 Year-over-year analysis

3 TS INDUSTRISERVICE AS: årsregnskap 2022 vs 2021

Returned to profit, cash halved-plus

approved 2023-06-16; registry 2023-06-24; journal 2023 500621

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for 3 TS INDUSTRISERVICE AS. Revenue 18.34m NOK → 17.90m NOK (-2.4%). Net result -1.17m NOK → +2.53m NOK. Equity 3.09m NOK → 5.61m NOK.

On the constructive side: turned profitable; equity strengthened; payroll decreased. Pressures included: revenue fell; cash fell.

Also worth watching: sharp cash drawdown; cogs fell. All figures are taken from the published annual accounts for 3 TS INDUSTRISERVICE AS.

Scorecard

Revenue
18.34m NOK 17.90m NOK
-2.4%
Operating result
-1.09m NOK n/m
—
Net result
-1.17m NOK +2.53m NOK
+316.8%
Equity
3.09m NOK 5.61m NOK
+82.0%
Cash
1.57m NOK 354.4k NOK
-77.4%
Total assets
11.21m NOK 15.97m NOK
+42.4%

What improved

  • ↑

    Turned profitable

    Net result flipped from a loss of 1.17m NOK to a profit of 2.53m NOK. Calculated

  • ↑

    Equity strengthened

    Book equity 3.09m NOK → 5.61m NOK (equity ratio 27.5% → 35.2%). Calculated

  • ↑

    Payroll decreased

    Salary cost 7.35m NOK → 6.17m NOK (40% → 35% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 18.34m NOK to 17.90m NOK (-2.4% YoY). Calculated

  • ↓

    Cash fell

    Bank deposits 1.57m NOK → 354.4k NOK (-77.4% YoY). Calculated

Things to notice

  • ·

    Sharp cash drawdown

    Cash fell by more than 60% YoY (1.57m NOK → 354.4k NOK). Check whether funds moved to group receivables, investments, or operating burn. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 7.87m NOK → 5.51m NOK (-30.0% YoY). Calculated